Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.7% first-year return on $97,653 initial cash invested.
-2.7%
Cash On Cash
6.06%
Cap Rate
0.98
DSCR
$4,536
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,536 income − $4,756 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,653
Downpayment
20%
$75,860
Closing costs
1%
$3,793
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,536
Total Expenses
$4,756
Mortgage P&I
43%
$1,955
Property Taxes
11%
$490
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,134